OFF_MARKETRisky Deal7 days on market

7945 COUNTY ROAD 13 N

7945 COUNTY ROAD 13 N, St. Augustine, FL 32092, Saint Augustine, FL 32092
$495,000
Zestimate®:$495,000

Listing Price

Property image 1
7945 COUNTY ROAD 13 N, St. Augustine, FL 32092
Loc: Saint Augustine, FL
Days Listed
7
Tax Assessed
$320k
Zestimate®
$495k
Market Rate
Lot Size
5.43 acres
Rent Estimate
$3,646/mo
Est. Cash Flow base
Type
single family

More Than Just a Property

We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.

4.9
Safety Score
A+
Schools

Nearby Schools

Educational options and performance ratings in the area.

8

Wards Creek Elementary School

PK-5
1.2 mi away
9

Pacetti Bay Middle School

6-8
2.7 mi away
6

Tocoi Creek High School

9-12
3.2 mi away

Property Overview

A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.

Features & Amenities

Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit

Haven AI Verdict

Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
4.23%
Total ROI
10.8%
Cash Flow
$-757/mo
DSCR
0.70
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-06-12Sold$495,000$204
2026-05-05Listed for sale$495,000$204
2018-08-03Sold$125,000$51
2018-03-28Pending sale$150,000$62
2018-01-05Price change$150,000$62
2017-12-18Price change$200,000$82
2017-02-22Price change$240,000$99
2017-02-09Listed for sale$150,000$62

Tax History

YearProperty TaxTax Assessment
2025$2,409.88$192,871
2024$2,109.59$187,435
2023$2,064.49$181,976
2022$1,994.26$176,676
2021$1,626.37$145,079
2020$538.01$143,076
2019$1,686.74$104,377
2018$1,686.74$154,377
2017$1,141.79$63,877
2016$1,141.79$63,877
2015$1,163.52$63,877
2014$1,197.72$63,877
2013$0$77,533
2012$0$78,051
2011$0$85,897
2010$0$93,743
2009$0$138,743
2008$0$136,759
2007$0$168,667
2006$0$169,540
2005$0$90,710
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,432
Institutional Underwriting Ledger

Investment Numbers & Operating Model

Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.

Data Sources:MLS List Price: $495,000Rent Basis: Observed Comp Model ($3,646/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $248/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.57%

NOI: $27,576/yr

Cash-on-Cash Yield
-2.9%

On $113,850 invested

DSCR Ratio
0.89x

Negative debt coverage

5-Yr Leveraged ROI
+79.9%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (0.98% of basis)-$261/mo
Homeowner / Hazard Insurance-$248/mo
Vacancy Reserve (5% of rent)-$182/mo
Repairs & Maintenance (10% of rent)-$365/mo
Property Management (8% of rent)-$292/mo
Total Pure Operating Expenses-$1,348/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,646/mo
Less: Operating Expenses-$1,348/mo
Net Operating Income (NOI)+$2,298/mo
Less: Debt Service (30yr @ 6.75%)-$2,568/mo
Net Cash Flow
$-270/mo
$-3,245/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Saint Augustine.